3835 Big Leaf Trail, London South

$829,900
3835 Big Leaf Trail

$829,900

New
11d
Detached2-Storey

3835 Big Leaf Trail, London South

Total Monthly Obligation $3,723

Beds
5
Baths
4
Park
2
Sqft
2000-2500
DOM
11d
Score
22
Yield
5.0%
Cash on Cash
0.5%
Cap Rate
4.7%
5Y IRR
16.0%
10Y IRR
14.9%
Property Type-Detached
MLS® Number-X14033572
Beds-5
Bathrooms-4
Size-2000-2500 sqft
Lot Size-40 × 114.9 ft
Listed on site-Oct 12, 2026
Style-2-Storey
Building Type-Detached
Age-New
Parking-4 - Attached
Basement-Apartment, Separate Entrance, Full, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TRILAND REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-7 MONTH APPROX
Neighbourhood-South V
Title-Residential Freehold

No agent assigned

TO BE BUILT (Price includes HST Rebate assigned back to Builder) Stunning New Build in Lambeth by Grand Oak Homes. Welcome to your dream home! This brand-new 3-bedroom, + office/den 2 storey with lower level apartment from Grand Oak Homes is a modern masterpiece, showcasing clean lines and a dramatic front entrance that sets the tone for what's inside. The expensive open-concept layout spans over 2000 sq. ft. on the main and upper levels, offering a wide-plank hardwood floor throughout the main level, sleek black-on-black windows, and a covered porch perfect for relaxing or entertaining. At the heart of the home is the oversized kitchen, featuring a large island that's ideal for hosting family and friends. Whether you're cooking a gourmet meal or simply enjoying a quiet breakfast, this space blends functionality and style seamlessly. The spacious design creates an inviting atmosphere, perfect for everyday living with plenty of room for all your needs. Adding extra value and flexibility, this home includes a self-contained 2-bedroom lower level apartment with a private entrance. Whether you're looking for a rental opportunity, a space for extended family, or a home office, this separate living area is the perfect bonus feature. Grand Oak Homes is known for their premium upgrades, and this home doesn't disappoint. From custom finishes to thoughtful touches throughout every aspect of this home has been designed with care and attention to detail. Located just minutes from Hwy 401 & 402, shopping, parks, nature trails, and a gym, this home offers the ideal balance of tranquility and convenience.

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$663,920
Land Transfer Taxes$13,073
Legal Fees (Est.)
$
Total cash required for closing$180,553

Total Monthly Obligation

$3,723/mo
Mortgage $3,348
Monthly Loss $2,842
Principal$881
Interest$2,467
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-4.0%3
5-Year IRR
12.4%53
10-Year IRR
12.3%
Returns Index
27.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$41,676/yr
NOI
$33,008/yr
Net Cash Flow
-$597/mo
Cash Margin
-17.2%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.8215
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo41
Risk Index
25.0/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 3835 Big Leaf Trail

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.